Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	1473.61	1035.33	931.27
Other Operating Income	0.00	0.00	0.00
Other Income	43.34	89.97	40.44
Total Income	1516.95	1125.30	971.71
Total Expenditure	791.66	694.18	604.16
PBIDT	725.29	431.12	367.55
Interest	25.37	25.39	24.94
PBDT	699.92	405.73	342.61
Depreciation	66.46	61.86	60.44
Tax	169.35	89.03	79.57
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	-4.66	0.38	-6.20
Reported Profit After Tax	468.77	254.46	208.80
Extra-ordinary Items	0.00	-2.49	0.00
Adjusted Profit After Extra-ordinary item	468.77	256.95	208.80
EPS (Unit Curr.)	3.30	1.78	1.47
EPS (Adj) (Unit Curr.)	3.30	1.78	1.47
Calculated EPS (Unit Curr.)	3.29	1.79	1.47
Calculated EPS (Adj) (Unit Curr.)	3.29	1.79	1.47
Calculated EPS (Ann.) (Unit Curr.)	13.17	7.15	5.87
Calculated EPS (Adj) (Ann.) (Unit Curr.)	13.17	7.15	5.87
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	142.34	142.34	142.34
Reserve & Surplus	0.00	0.00	0.00
Face Value	1.00	1.00	1.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	49.22	41.64	39.47
PBDTM(%)	47.50	39.19	36.79
PATM(%)	31.81	24.58	22.42
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	3.30	1.78	1.47